Stock Analysis on Net

PepsiCo Inc. (NASDAQ:PEP)

$24.99

Income Statement

The income statement presents information on the financial results of a company business activities over a period of time. The income statement communicates how much revenue the company generated during a period and what cost it incurred in connection with generating that revenue.

Paying user area


We accept:

Visa Mastercard American Express Maestro Discover JCB PayPal Apple Pay Google Pay
Visa Secure Mastercard Identity Check American Express SafeKey

PepsiCo Inc., consolidated income statement

US$ in millions

Microsoft Excel
12 months ended: Dec 28, 2024 Dec 30, 2023 Dec 31, 2022 Dec 25, 2021 Dec 26, 2020
Net revenue
Cost of sales
Gross profit
Selling, general and administrative expenses
Gain associated with the Juice Transaction
Impairment of intangible assets
Operating profit
Other pension and retiree medical benefits income (expense)
Interest expense
Interest income and other
Net interest expense and other
Income before income taxes
Provision for income taxes
Net income
Net income attributable to noncontrolling interests
Net income attributable to PepsiCo

Based on: 10-K (reporting date: 2024-12-28), 10-K (reporting date: 2023-12-30), 10-K (reporting date: 2022-12-31), 10-K (reporting date: 2021-12-25), 10-K (reporting date: 2020-12-26).

Net Revenue
The net revenue demonstrates a consistent upward trend over the five-year period, increasing from $70,372 million in 2020 to $91,854 million in 2024. Growth rates appear to moderate slightly in the most recent years but remain positive overall.
Cost of Sales
The cost of sales also shows an increasing trend, rising from $31,797 million in 2020 to a peak of $41,881 million in 2023, before slightly decreasing to $41,744 million in 2024. The growth in costs mirrors the rise in revenue but shows signs of stabilization in the latest year.
Gross Profit
Gross profit increases steadily from $38,575 million in 2020 to $50,110 million in 2024. This reflects the combined effect of rising revenues and managed costs, resulting in improving gross margins.
Selling, General and Administrative Expenses (SG&A)
SG&A expenses grow consistently from $28,495 million in 2020 to $37,190 million in 2024. The increase in these expenses aligns with revenue growth but at a pace that slightly exceeds the increase in gross profit, indicating a rising operational cost base.
Special Items
A significant gain of $3,321 million related to the Juice Transaction is recorded in 2022, positively impacting profitability for that year. Impairment of intangible assets appears in 2022 and subsequent years, though decreasing from $3,166 million in 2022 to $33 million in 2024, indicating a diminishing impact of non-cash charges on the income statement.
Operating Profit
Operating profit rises steadily from $10,080 million in 2020 to $12,887 million in 2024. Despite fluctuations related to impairments and gains, the operating profit shows consistent improvement, supported by revenue growth and controlled expenses.
Net Interest Expense and Other
Net interest expense and other related items decline from $1,128 million in 2020 to $919 million in 2024, with some volatility in the interim years. Interest expense shows variability, while interest income and other income have generally increased, improving the net interest expense position.
Income Before Income Taxes
Income before income taxes shows steady growth, increasing from $9,069 million in 2020 to $11,946 million in 2024. This reflects improved operating results alongside relatively stable net interest expenses.
Provision for Income Taxes
The tax provision generally rises over the period, from $1,894 million in 2020 to $2,320 million in 2024, though with some fluctuation, reflecting higher pre-tax income.
Net Income
Net income attributable to PepsiCo increases steadily from $7,120 million in 2020 to $9,578 million in 2024. This growth is consistent with the trends in operating profit and income before taxes, demonstrating improved profitability. The net income attributable to noncontrolling interests remains relatively small and stable throughout the period.